From the filing
PDF page 138
Printed filing page 127 · Extracted page text
Read the page text
Table of Contents As of September 30, 2026 Cash, cash equivalents, and short-term investments Convertible notes payable Redeemable convertible preferred stock, par value $0.00001 per share: 1,040,440,652 shares authorized, issued and outstanding, actual; no shares authorized, issued, and outstanding, pro forma and pro forma as adjusted Stockholders’ equity (deficit): Preferred stock, par value $0.00001 per share: no shares authorized, issued, and outstanding, actual; 30,000,000,000 shares authorized, no shares issued and outstanding, pro forma and pro forma as adjusted Class A common stock, par value $0.00001 per share: 10,906,111,730 shares authorized, shares issued and outstanding, actual; 300,000,000,000 shares authorized, shares issued and outstanding, pro forma; and 300,000,000,000 shares authorized, shares issued and outstanding, pro forma as adjusted Class N common stock, par value $0.00001 per share: 7,128,888,270 shares authorized, shares issued and outstanding, actual; 100,000,000,000 shares authorized, shares issued and outstanding, pro forma; and 100,000,000,000 shares authorized, shares issued and outstanding, pro forma as adjusted Class T common stock, par value $0.00001 per share: 1 share authorized, 1 share issued and outstanding, actual, pro forma, and pro forma as adjusted Class F common stock, par value $0.00001 per share: no shares authorized, issued, and outstanding, actual; 1 share authorized, 1 share issued and outstanding, pro forma and pro forma as adjusted Class E common stock, par value $0.00001 per share: no shares authorized, issued, and outstanding, actual; 30,000,000,000 shares authorized, no shares issued and outstanding, pro forma and pro forma as adjusted Additional paid-in capital Accumulated other comprehensive income (loss) Accumulated deficit Total stockholders’ equity (deficit) Total capitalization Actual Pro Forma(1) (in millions, except for share and per share data) $ $ $ Pro Forma As Adjusted(2) $ $ $ ______________ (1) Each $1.00 increase or decrease in the assumed initial public offering price of $ per share, which is the midpoint of the estimated offering price range set forth on the cover page of this prospectus, would increase or decrease, as applicable, the amount we would be required to pay to satisfy our tax withholding and remittance obligations related to the RSU Settlement by $ . (2) Each $1.00 increase or decrease in the assumed initial public offering price of $ per share, which is the midpoint of the estimated offering price range set forth on the cover page of this prospectus, would increase or decrease, as applicable, the amount of our pro forma as adjusted cash, cash equivalents, and short-term investments, additional paid-in capital, total stockholders’ equity (deficit), and total capitalization by $ , assuming that the number of shares offered by us, as set forth on the cover page of this prospectus, remains the same and after deducting estimated underwriting discounts and commissions and estimated offering expenses payable by us. An increase or decrease of 1.0 million shares in the number of shares offered by us would increase or decrease, as applicable, the amount of our pro forma as adjusted cash, cash equivalents, and short-term investments, additional paid-in capital, total stockholders’ equity (deficit), and total capitalization by $ , assuming the assumed initial public offering price remains the same, and after deducting estimated underwriting discounts and commissions and estimated offering expenses payable by us. 127
Text is provided for reference. Check the original for tables, images, and exact formatting.